5219 Gaylord Dr San Diego

5219 Gaylord Dr San Diego

D

, CA 92117

$1,299,000
NEW — 5d on market

Beds

4

Baths

2

Sqft

1,651

Year Built

1964

Days on Market

5

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004574SD

View on MLS

Description

Heart-stopping brand-new stunning remodel with partial views on a quiet street! You'll love the sunny open floorplan, new shaker kitchen with cloud quartz counters, island, and stainless steel appliances. The ample master suite has two closets and huge masterbath with dual sinks. Also: New furnace and tankless gas h/w heater, LVP flooring, spacious backyard, 2-car garage, extra parking, newer dual-pane windows. Walk to grassy Gershwin Park playground/ basketball/ tennis. Bike to Clairemont Square shopping/ dining/ gym/ coffee. Short drive to UCSD, UTC mall, La Jolla, beaches, and airport! Does not back to canyon, but has partial canyon view. NOTE: this is Gaylord DRIVE, not Place.

Mortgage Calculator

Est. Monthly Payment

$8,246

Principal & Interest$6,568
Property Tax$1,299
Insurance$379
%($259,800)
%

Investment Score

3D
Est. Monthly Rent

Market Rent Estimate

$4,440
Monthly Cashflow

Rent − PITI − HOA

$-3,806
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,910

Mortgage (P+I)
$6,568
Cap Rate
0.61%
Cash-on-Cash
-17.58%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,246

NOI (Annual)
$7,900
Price-to-Rent

Lower = better for investors

24.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator